BEACHFRONT VILLA FULLY UPGRADED · READY AUGUST
5BR + 7BA · 10,902 sqft
Verified 2h ago
Now
AED 540K
AED 50
Price / sqft
10,902 sqft
Built-up area
5BR + 7BA
4d
On market
AED 2,783
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
01
HEADLINE · COMPOSITE
Composite of price drop, motivation, area position, and data confidence.
SCORE BREAKDOWN
Awaiting first price event to compute score.
Below — the four signals that built this composite. Free-tier shows the headline only; Insider unlocks the underlying evidence.
Motivation · Negotiability · Below median · Every section below
INPUTS
4 signals + relist
WEIGHTS
Drop 35 · Neg 25 · Med 20 · Conf 10 · Relist 10
COMPS
Active comps refreshed hourly
OFFER BAND
±4% confidence
BENCHMARK
Beach Villas, last 180d
REFRESH
Hourly
IV · CASHFLOW
UAE CB GUIDELINES · YOUR ASSUMPTIONSMORTGAGE · RENT · BREAK-EVEN
YOUR ASSUMPTIONS
Down payment20%
15%40%
Interest rate6.00%
3.50%8.00%
Term25 yr
15 yr30 yr
UAE Central Bank caps residential mortgages at 25 years tenor and 80% LTV for residents on a first home (≤AED 5M). Drag the sliders to model your own assumptions — actual rates vary by bank and profile.
MONTHLY · NOW
AED 3K
vs AED 3K at pre-drop price (AED 540K) · See cuts ↓
DOWN PAYMENT
AED 108K
20% of price
DLD FEE
AED 22K
4% of price
MORTGAGE REG
AED 1K
0.25% loan + 290
CASH TO CLOSE
AED 131K
Day-one out-of-pocket
LOAN AMOUNT
AED 432K
25y · 6.00%
TOTAL INTEREST
AED 403K
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 551/mo.
V · COMPARABLES
BEACH VILLAS · 5BR · ACTIVEVALUE · 2 COMPS
VALUE HEADLINE
AED 50 /sqft0%
vs area median AED 50 /sqft · 1 comps
RANK
1 / 2
CHEAPEST QUARTILE
BREAKDOWN · 1 LISTINGS
MORE EXPENSIVE /SQFT
0
0% of comps
CHEAPER /SQFT
1
See table
MEDIAN DOM
0d
this listing: 0d
NEW THIS WEEK
1
Fresh inventory
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 540K10,90250—0d—Upgraded Villa | Beach Access | Ready This AugustAED 540K10,90250—0d0%TAKEAWAYOf 1 comparables, 0 are more expensive per sqft. The 1 cheaper one is a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export
VII · TRUST & ACTION
DATA ATTESTED · 05 JUN, 10:48THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · A-1042-P
Last verified
…
05 Jun, 10:48
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VIII · NEXT BEST
4 ACTIVE IN BEACH VILLAS · RANKED BY RECENCYSIMILAR OPPORTUNITIES
SCORE 25
√Prime Location | Move-in Ready | Private Garden√
VILLA · RABDAN
AED 240K
ACTIVE LISTING
SCORE 25
Spacious Family Home | Nice Community | 4 Payments
VILLA · AL FORSAN VILLAGE
AED 240K
ACTIVE LISTING
SCORE 25
Modern 6BR Villa I Vacant I Near Al Wahda Mall
VILLA · ABU DHABI
AED 300K
ACTIVE LISTING
SCORE 25
Upto 4 Payments | Single Row | Near Community Park
VILLA · YAS ISLAND
AED 340K
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly